Shams expands losses to SAR 44.2M in 2023, SAR 50M in Q4

Shams expands losses to SAR 44.2M in 2023, SAR 50M in Q4

28/03/2024 Argaam Exclusive

View other reports

Tourism Enterprise Co. (Shams) slid into a deeper loss of SAR 44.2 million in 2023, compared to SAR 7.2 million a year earlier.



Financials (M)

Item 2022 2023 Change‬
Revenues 10.15 9.61 (5.4 %)
Gross Income (0.42) (4.17) (889.3 %)
Operating Income (7.36) (20.18) (174.3 %)
Net Income (7.23) (44.20) (511.0 %)
Average Shares 1,156.47 1,156.47 -
EPS (Halala) (0.63) (3.82) (511.0 %)

This came on lower revenues and higher Zakat provisions, despite the year-on-year (YoY) increase in non-operating and rental revenues.

 

Q4 2023 loss widened to SAR 50 million, from SAR 6 million in the prior-year period.

 

On a quarterly basis, the company made losses against net earnings of SAR 2.85 million in Q3 2023.



Current Quarter Comparison (M)

Compared With The
Item Q4 2022 Q4 2023 Change‬
Revenues 2.86 2.62 (8.4 %)
Gross Income (1.16) (1.95) (68.4 %)
Operating Income (6.24) (5.17) 17.0 %
Net Income (6.00) (50.11) (735.1 %)
Average Shares 1,156.47 1,156.47 -
EPS (Halala) (0.52) (4.33) (735.1 %)

Total shareholders’ equity, no minority interest, plunged to SAR 506.49 million by Dec. 31, 2023, compared to SAR 550.80 million a year ago.

 

Accumulated losses reached SAR 74.64 million by Dec. 31, 2023, representing 12.9% of the company’s capital.

View More Financial Results

 


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Halala)
Q1 2014 4.18 (14.3 %) 3.24 15.1 % 0.61 (89.2 %) 0.09
Q2 2014 6.19 12.4 % 4.62 11.9 % 1.61 6.3 % 0.24
Q3 2014 7.49 22.5 % 5.08 9.0 % 2.17 2.4 % 0.32
Q4 2014 4.70 0.2 % 3.31 2.8 % 0.45 (15.4 %) 0.07
Q1 2015 5.00 19.4 % 3.63 12.2 % 0.64 6.1 % 0.09
Q2 2015 5.49 (11.4 %) 4.69 1.5 % 1.63 1.3 % 0.24
Q3 2015 7.04 (6.0 %) 5.13 1.1 % 2.19 1.0 % 0.32
Q4 2015 3.38 (28.0 %) 0.58 (82.4 %) (2.45) (643.5 %) (0.36)
Q1 2016 4.73 (5.3 %) 2.47 (32.0 %) 0.64 0.0 % 0.09
Q2 2016 4.44 (19.2 %) 2.04 (56.4 %) 0.90 (44.6 %) 0.13
Q3 2016 5.68 (19.4 %) 2.38 (53.7 %) 0.47 (78.4 %) 0.07
Q4 2016 3.52 4.2 % 0.06 (90.2 %) (1.46) 40.6 % (0.22)
Q1 2017 3.11 (34.3 %) 0.74 (70.2 %) (1.01) (256.3 %) (0.15)
Q2 2017 3.73 (16.0 %) 1.49 (26.9 %) 0.16 (82.5 %) 0.02
Q3 2017 4.29 (24.4 %) 1.54 (35.3 %) 0.31 (35.1 %) 0.05
Q4 2017 2.50 (29.2 %) 0.04 (22.8 %) 1.37 194.0 % 0.20
Q1 2018 3.22 3.5 % 1.95 164.0 % (1.98) (97.2 %) (0.29)
Q2 2018 2.99 (19.9 %) 0.19 (87.0 %) (1.31) (931.6 %) (0.19)
Q3 2018 3.77 (12.2 %) 1.03 (33.1 %) (0.79) (355.7 %) (0.12)
Q4 2018 2.45 (1.6 %) (0.37) (947.7 %) (8.14) (694.3 %) (1.20)
Q1 2019 2.41 (25.0 %) (0.20) (110.3 %) 1.21 161.2 % 0.18
Q2 2019 3.78 26.5 % 1.53 688.7 % 0.24 118.6 % 0.04
Q3 2019 4.05 7.4 % 1.25 21.6 % (0.27) 65.2 % (0.04)
Q4 2019 2.45 0.0 % (0.98) (161.4 %) (5.41) 33.5 % (0.80)
Q1 2020 1.73 (28.2 %) (0.95) (375.5 %) (2.69) (321.8 %) (0.40)
Q2 2020 2.14 (43.5 %) (0.35) (123.1 %) (1.98) (909.8 %) (0.29)
Q3 2020 6.39 57.9 % 3.23 158.9 % (1.52) (457.5 %) (0.22)
Q4 2020 5.80 136.4 % 3.50 459.4 % (2.01) 62.9 % (0.30)
Q1 2021 3.21 85.1 % 0.50 152.6 % (0.94) 65.0 % (0.14)
Q2 2021 4.77 123.6 % 1.51 527.5 % (13.19) (567.7 %) (1.95)
Q3 2021 4.24 (33.7 %) 0.79 (75.4 %) 0.09 106.2 % 0.01
Q4 2021 3.76 (35.2 %) 1.82 (48.0 %) 0.01 100.2 % 0.00
Q1 2022 2.25 (29.8 %) 0.23 (53.4 %) 0.09 109.4 % 0.01
Q2 2022 2.48 (48.0 %) 0.04 (97.5 %) 0.07 100.5 % 0.01
Q3 2022 2.57 (39.5 %) 0.21 (73.7 %) (1.39) (1575.7 %) (0.20)
Q4 2022 2.86 (24.0 %) (1.16) (163.6 %) (6.00) (120126.0 %) (0.52)
Q1 2023 1.60 (28.9 %) (0.66) (384.5 %) 2.05 2232.8 % 0.18
Q2 2023 2.95 18.8 % (0.60) (1721.6 %) 1.01 1389.7 % 0.09
Q3 2023 2.31 (9.9 %) (1.17) (657.4 %) 2.85 305.6 % 0.25
Q4 2023 2.62 (8.4 %) (1.95) (68.4 %) (50.11) (735.1 %) (4.33)
2023 9.61 (5.4 %) (4.17) (889.3 %) (44.20) (511.0 %) (3.82)

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2014 74.39 % 48.50 % 23.07 %
Q2 2014 74.30 % 47.50 % 22.77 %
Q3 2014 71.63 % 44.94 % 21.61 %
Q4 2014 72.00 % 45.35 % 21.24 %
Q1 2015 71.19 % 43.44 % 20.84 %
Q2 2015 73.70 % 44.49 % 21.58 %
Q3 2015 75.43 % 45.40 % 22.11 %
Q4 2015 67.15 % 31.78 % 9.62 %
Q1 2016 62.38 % 31.84 % 9.75 %
Q2 2016 52.24 % 29.10 % 6.57 %
Q3 2016 41.02 % 21.27 % (2.38 %)
Q4 2016 37.83 % 30.97 % 3.06 %
Q1 2017 31.14 % 24.59 % (6.49 %)
Q2 2017 29.09 % 21.41 % (11.42 %)
Q3 2017 26.11 % 22.84 % (13.63 %)
Q4 2017 27.98 % 22.17 % 6.09 %
Q1 2018 36.56 % 17.30 % (1.07 %)
Q2 2018 28.64 % 9.58 % (12.46 %)
Q3 2018 25.76 % 3.50 % (21.75 %)
Q4 2018 22.49 % (6.31 %) (56.69 %)
Q1 2019 5.58 % (21.96 %) (33.12 %)
Q2 2019 15.99 % (11.88 %) (18.46 %)
Q3 2019 17.38 % (8.69 %) (14.02 %)
Q4 2019 12.64 % (28.87 %) (33.33 %)
Q1 2020 7.10 % (21.19 %) (67.72 %)
Q2 2020 (9.94 %) (40.56 %) (99.86 %)
Q3 2020 7.51 % (40.95 %) (91.28 %)
Q4 2020 33.84 % 2.89 % (51.04 %)
Q1 2021 39.28 % 12.58 % (36.77 %)
Q2 2021 43.37 % (41.57 %) (87.58 %)
Q3 2021 35.01 % (39.08 %) (89.07 %)
Q4 2021 28.95 % (43.75 %) (87.86 %)
Q1 2022 29.01 % (39.96 %) (86.60 %)
Q2 2022 22.68 % 51.94 % 2.00 %
Q3 2022 20.81 % 47.19 % (11.09 %)
Q4 2022 (6.70 %) (9.56 %) (71.24 %)
Q1 2023 (16.59 %) (39.58 %) (55.44 %)
Q2 2023 (22.20 %) (115.17 %) (43.36 %)
Q3 2023 (36.93 %) (148.29 %) (0.86 %)
Q4 2023 (46.24 %) (139.69 %) (56.57 %)
2023 (43.35 %) (136.34 %) (55.78 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Halala) Adjusted EPS (Halala) Book Value (BV)
Q1 2014 677.40 0.70 0.70 0.13
Q2 2014 677.40 0.72 0.71 0.13
Q3 2014 677.40 0.73 0.72 0.14
Q4 2014 677.40 0.71 0.71 0.14
Q1 2015 677.40 0.72 0.72 0.14
Q2 2015 677.40 0.72 0.72 0.14
Q3 2015 677.40 0.73 0.73 0.14
Q4 2015 677.40 0.30 0.30 0.14
Q1 2016 677.40 0.30 0.30 0.14
Q2 2016 677.40 0.19 0.19 0.14
Q3 2016 677.40 (0.06) (0.06) 0.14
Q4 2016 677.40 0.08 0.08 0.14
Q1 2017 677.40 (0.16) (0.16) 0.14
Q2 2017 677.40 (0.27) (0.27) 0.14
Q3 2017 677.40 (0.29) (0.29) 0.14
Q4 2017 677.40 0.12 0.12 0.14
Q1 2018 677.40 (0.02) (0.02) 0.14
Q2 2018 677.40 (0.24) (0.24) 0.14
Q3 2018 677.40 (0.40) (0.40) 0.14
Q4 2018 677.40 (1.80) (1.04) 0.12
Q1 2019 677.40 (1.33) (0.57) 0.13
Q2 2019 677.40 (1.10) (0.34) 0.12
Q3 2019 677.40 (1.03) (0.26) 0.12
Q4 2019 677.40 (0.62) (0.62) 0.11
Q1 2020 677.40 (1.20) (1.20) 0.11
Q2 2020 677.40 (1.53) (1.53) 0.11
Q3 2020 677.40 (1.71) (1.71) 0.11
Q4 2020 677.40 (1.21) (1.21) 0.10
Q1 2021 677.40 (0.95) (0.95) 0.10
Q2 2021 677.40 (2.61) (2.61) 0.08
Q3 2021 677.40 (2.37) (2.37) 0.08
Q4 2021 677.40 (2.07) (2.07) 0.08
Q1 2022 677.40 (1.92) (1.92) 0.08
Q2 2022 677.40 0.04 0.04 0.08
Q3 2022 677.40 (0.18) (0.18) 0.08
Q4 2022 1,156.47 (0.63) (0.63) 0.48
Q1 2023 1,156.47 (0.46) (0.46) 0.48
Q2 2023 1,156.47 (0.37) (0.37) 0.48
Q3 2023 1,156.47 (0.01) (0.01) 0.48
Q4 2023 1,156.47 (3.82) (0.46) 0.44

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2014 More than 100 More than 100 14.90
Q2 2014 More than 100 More than 100 11.96
Q3 2014 More than 100 More than 100 12.80
Q4 2014 More than 100 More than 100 7.20
Q1 2015 More than 100 More than 100 7.96
Q2 2015 More than 100 More than 100 8.50
Q3 2015 More than 100 More than 100 6.23
Q4 2015 More than 100 More than 100 7.82
Q1 2016 More than 100 More than 100 6.41
Q2 2016 More than 100 More than 100 5.76
Q3 2016 NEG NEG 4.34
Q4 2016 More than 100 More than 100 6.03
Q1 2017 NEG NEG 5.69
Q2 2017 NEG NEG 4.99
Q3 2017 NEG NEG 5.57
Q4 2017 More than 100 More than 100 4.94
Q1 2018 NEG NEG 6.24
Q2 2018 NEG NEG 6.10
Q3 2018 NEG NEG 6.06
Q4 2018 NEG NEG 6.73
Q1 2019 NEG NEG 5.94
Q2 2019 NEG NEG 5.63
Q3 2019 NEG NEG 5.12
Q4 2019 NEG NEG 5.04
Q1 2020 NEG NEG 4.29
Q2 2020 NEG NEG 5.02
Q3 2020 NEG NEG 11.44
Q4 2020 NEG NEG 13.69
Q1 2021 NEG NEG 14.23
Q2 2021 NEG NEG 19.49
Q3 2021 NEG NEG 23.33
Q4 2021 NEG NEG 27.52
Q1 2022 NEG NEG 35.62
Q2 2022 More than 100 More than 100 29.73
Q3 2022 NEG NEG 31.50
Q4 2022 NEG NEG 1.51
Q1 2023 NEG NEG 1.61
Q2 2023 NEG NEG 1.80
Q3 2023 NEG NEG 1.48
Q4 2023 NEG NEG 1.37

Business Segments (Million)

Compared With The
Period Daily rent revenue Services and other fees revenue Annual rent revenue
Q1 2021 2.17 0.84 0.19
Q2 2021 3.54 1.15 0.09
Q3 2021 2.97 1.02 0.25
Q4 2021 2.58 0.98 0.20
Q1 2022 1.23 0.87 0.15
Q2 2022 1.44 0.93 0.11
Q3 2022 1.56 0.87 0.13
Q4 2022 1.64 1.09 0.13
Q1 2023 0.64 0.83 0.13
Q2 2023 1.71 1.09 0.14
Q3 2023 1.17 1.00 0.14
Q4 2023 1.56 0.87 0.19


Financial Ratios
Current
Market Cap (M Riyal) 913.61
Enterprise Value (EV) (M) 394.86
Shares Outstanding ((M)) 1,156.47
EPS (Halala) (TTM) (3.48)
Book Value (BV) ( Riyal) 0.44
Par Value ( Halala) 50.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 1.78
Return on Average Assets (%) (TTM) (7.29 )
Return on Average Equity (%) (TTM) (7.55 )
more

Share Price

Tourism Enterprise Co.
0.79
(0.01) (1.25 %)

Tourism Enterprise Co. (TECO)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.